LOADING LIVE DATA
← modelers
CEBE
tracker
MSTR MODELER
Pick a scenario. See what your MSTR is worth.
Live Data
BTC $—
MSTR $—
—
DRAG: —%
Loading...
⚡ NOW
WHAT IF BTC WERE AT THIS PRICE TODAY
→ FORWARD
10-YEAR PROJECTIONS · CONVERTS · CASH MAINTENANCE
MODELED MSTR SHARE PRICE
$—
—
vs current market price
Market implies
—
mNAV
🔍 What happens here
⚙ Adjust Inputs
BTC PRICE
$—
$20K
$500K
$1M
🔒 Controlled by scenario CAGR curve
mNAV MULTIPLE
1.00×
🔒 Controlled by scenario mNAV curve
TIME HORIZON
Now
🔀 Value Waterfall
📅 Year-by-Year Projection
🎯 Price Sensitivity Matrix
⚙ Capital Structure & Preferred Stack